KABRA EXTRUSIONTECHNIK
|
KABRA EXTRUSIONTECHNIK Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹445 Cr | ₹434 Cr | ₹367 Cr | ₹313 Cr | ₹262 Cr |
| Securities Premium | ₹105 Cr | ₹105 Cr | ₹72 Cr | ₹36 Cr | ₹5.94 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹261 Cr | ₹243 Cr | ₹219 Cr | ₹197 Cr | ₹171 Cr |
| General Reserves | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr |
| Other Reserves | ₹24 Cr | ₹31 Cr | ₹21 Cr | ₹26 Cr | ₹30 Cr |
| Reserve excluding Revaluation Reserve | ₹445 Cr | ₹434 Cr | ₹367 Cr | ₹313 Cr | ₹262 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹462 Cr | ₹452 Cr | ₹383 Cr | ₹329 Cr | ₹278 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.17 Cr | ₹5.63 Cr | ₹11 Cr | ₹16 Cr | ₹13 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹5.63 Cr | ₹11 Cr | ₹17 Cr | ₹22 Cr | ₹14 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-5.46 Cr | ₹-5.45 Cr | ₹-5.75 Cr | ₹-5.74 Cr | ₹-0.87 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹7.72 Cr | ₹11 Cr | ₹11 Cr | ₹6.85 Cr | ₹2.31 Cr |
| Deferred Tax Assets | ₹3.49 Cr | ₹1.32 Cr | ₹1.17 Cr | ₹3.28 Cr | ₹6.81 Cr |
| Deferred Tax Liability | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹9.12 Cr |
| Other Long Term Liabilities | ₹10 Cr | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹6.62 Cr | ₹7.93 Cr | ₹1.08 Cr | ₹1.00 Cr | ₹1.16 Cr |
| Total Non-Current Liabilities | ₹25 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr | ₹16 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹75 Cr | ₹81 Cr | ₹81 Cr | ₹103 Cr | ₹42 Cr |
| Sundry Creditors | ₹75 Cr | ₹81 Cr | ₹81 Cr | ₹103 Cr | ₹42 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹97 Cr | ₹75 Cr | ₹71 Cr | ₹65 Cr | ₹49 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹73 Cr | ₹55 Cr | ₹52 Cr | ₹46 Cr | ₹37 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹24 Cr | ₹20 Cr | ₹19 Cr | ₹19 Cr | ₹11 Cr |
| Short Term Borrowings | ₹120 Cr | ₹74 Cr | ₹57 Cr | ₹36 Cr | ₹10 Cr |
| Secured ST Loans repayable on Demands | ₹120 Cr | ₹44 Cr | ₹27 Cr | ₹25 Cr | ₹10 Cr |
| Working Capital Loans- Sec | ₹120 Cr | ₹44 Cr | ₹27 Cr | ₹25 Cr | ₹10 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-120 Cr | ₹-14 Cr | ₹2.84 Cr | ₹-14 Cr | ₹-10 Cr |
| Short Term Provisions | ₹7.86 Cr | ₹8.41 Cr | ₹18 Cr | ₹11 Cr | ₹3.08 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.19 Cr | ₹1.32 Cr | ₹1.73 Cr | ₹4.62 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.67 Cr | ₹7.09 Cr | ₹17 Cr | ₹6.38 Cr | ₹3.08 Cr |
| Total Current Liabilities | ₹300 Cr | ₹239 Cr | ₹228 Cr | ₹215 Cr | ₹105 Cr |
| Total Liabilities | ₹787 Cr | ₹716 Cr | ₹635 Cr | ₹569 Cr | ₹399 Cr |
| ASSETS | |||||
| Gross Block | ₹355 Cr | ₹316 Cr | ₹284 Cr | ₹259 Cr | ₹233 Cr |
| Less: Accumulated Depreciation | ₹151 Cr | ₹131 Cr | ₹115 Cr | ₹102 Cr | ₹93 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹204 Cr | ₹185 Cr | ₹169 Cr | ₹157 Cr | ₹140 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹50 Cr | ₹24 Cr | ₹7.38 Cr | - | ₹0.51 Cr |
| Non Current Investments | ₹26 Cr | ₹37 Cr | ₹25 Cr | ₹38 Cr | ₹44 Cr |
| Long Term Investment | ₹26 Cr | ₹37 Cr | ₹25 Cr | ₹38 Cr | ₹44 Cr |
| Quoted | ₹26 Cr | ₹33 Cr | ₹24 Cr | ₹37 Cr | ₹42 Cr |
| Unquoted | ₹0.60 Cr | ₹3.37 Cr | ₹1.12 Cr | ₹1.42 Cr | ₹1.18 Cr |
| Long Term Loans & Advances | ₹6.16 Cr | ₹4.75 Cr | ₹8.11 Cr | ₹6.79 Cr | ₹12 Cr |
| Other Non Current Assets | ₹0.19 Cr | ₹0.10 Cr | ₹0.68 Cr | ₹0.10 Cr | ₹0.93 Cr |
| Total Non-Current Assets | ₹287 Cr | ₹251 Cr | ₹210 Cr | ₹203 Cr | ₹197 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹53 Cr | ₹35 Cr | ₹18 Cr | ₹16 Cr | ₹42 Cr |
| Quoted | ₹53 Cr | ₹35 Cr | ₹18 Cr | ₹16 Cr | ₹42 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹291 Cr | ₹239 Cr | ₹209 Cr | ₹204 Cr | ₹112 Cr |
| Raw Materials | ₹180 Cr | ₹157 Cr | ₹146 Cr | ₹147 Cr | ₹69 Cr |
| Work-in Progress | ₹111 Cr | ₹82 Cr | ₹63 Cr | ₹57 Cr | ₹42 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹91 Cr | ₹99 Cr | ₹110 Cr | ₹56 Cr | ₹22 Cr |
| Debtors more than Six months | ₹42 Cr | ₹44 Cr | ₹9.85 Cr | ₹4.06 Cr | ₹4.76 Cr |
| Debtors Others | ₹57 Cr | ₹57 Cr | ₹101 Cr | ₹53 Cr | ₹18 Cr |
| Cash and Bank | ₹7.97 Cr | ₹45 Cr | ₹54 Cr | ₹32 Cr | ₹8.40 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr |
| Balances at Bank | ₹7.93 Cr | ₹45 Cr | ₹54 Cr | ₹32 Cr | ₹8.33 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.55 Cr | ₹4.26 Cr | ₹4.53 Cr | ₹5.91 Cr | ₹2.72 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.22 Cr | ₹0.96 Cr | ₹0.80 Cr | ₹0.49 Cr | ₹0.42 Cr |
| Prepaid Expenses | ₹1.95 Cr | ₹1.69 Cr | ₹2.46 Cr | ₹1.31 Cr | ₹0.73 Cr |
| Other current_assets | ₹1.38 Cr | ₹1.60 Cr | ₹1.27 Cr | ₹4.11 Cr | ₹1.57 Cr |
| Short Term Loans and Advances | ₹53 Cr | ₹43 Cr | ₹29 Cr | ₹51 Cr | ₹16 Cr |
| Advances recoverable in cash or in kind | ₹14 Cr | ₹14 Cr | ₹6.67 Cr | ₹27 Cr | ₹4.96 Cr |
| Advance income tax and TDS | - | - | - | ₹2.76 Cr | ₹1.76 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹39 Cr | ₹29 Cr | ₹23 Cr | ₹22 Cr | ₹9.16 Cr |
| Total Current Assets | ₹500 Cr | ₹465 Cr | ₹425 Cr | ₹366 Cr | ₹203 Cr |
| Net Current Assets (Including Current Investments) | ₹200 Cr | ₹226 Cr | ₹197 Cr | ₹150 Cr | ₹98 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹787 Cr | ₹716 Cr | ₹635 Cr | ₹569 Cr | ₹399 Cr |
| Contingent Liabilities | ₹13 Cr | ₹7.99 Cr | ₹25 Cr | ₹5.55 Cr | ₹3.13 Cr |
| Total Debt | ₹126 Cr | ₹86 Cr | ₹74 Cr | ₹58 Cr | ₹24 Cr |
| Book Value | - | 129.21 | 114.16 | 102.52 | 87.18 |
| Adjusted Book Value | 132.21 | 129.21 | 114.16 | 102.52 | 87.18 |
Compare Balance Sheet of peers of KABRA EXTRUSIONTECHNIK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KABRA EXTRUSIONTECHNIK | ₹795.7 Cr | -5.8% | -10.3% | -46.9% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹99,412.9 Cr | 6.9% | 19.4% | 16.1% | Stock Analytics | |
| THERMAX | ₹37,760.6 Cr | -2.8% | -0.5% | -37.4% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹21,657.5 Cr | 1.3% | 4.3% | -15.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,032.0 Cr | 0.1% | 1.5% | -20.3% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,544.0 Cr | -8.4% | -12.5% | -17.1% | Stock Analytics | |
KABRA EXTRUSIONTECHNIK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KABRA EXTRUSIONTECHNIK | -5.8% |
-10.3% |
-46.9% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses